Question
Brooks Plumbing Products Inc. (BPP) manufactures plumbing fixtures and other home improvement products that are sold in Home Depot and Walmart as well as hardware
Brooks Plumbing Products Inc. (BPP) manufactures plumbing fixtures and other home improvement products that are sold in Home Depot and Walmart as well as hardware stores. BPP has a solid reputation for providing value products, good quality, and a good price. The company has been approached by an investment banking firm representing a third company, Garden Specialties Inc. (GSI), that is interested in acquiring BPP. The acquiring firm (GSI) is a retailer of garden supplies; it sees the potential synergies of the combined firm and is willing to pay BPP shareholders $39 cash per share for their stock, which is greater than the current stock price; the stock has traded at about $34 in recent months. Summary financial information about BPP follows.
2019 | 2018 | Industry Average | |
Cash | $80,029,778 | $3,566,227 | |
Accounts Receivable | 56,888,465 | 87,415,771 | |
Inventory | 39,775,416 | 60,004,645 | |
Long-lived assets | |||
Gross book value | 167,388,377 | 143,888,377 | |
Net book value | 100,730,809 | 95,997,302 | |
Repalcement cost | 170,697,409 | 188,575,338 | |
Liquidation value | 68,844,002 | 67,445,209 | |
Current Liabilities | 119,155,766 | 121,116,274 | |
Long-term debt | 32,107,364 | 38,006,302 | |
Shareholders' equity | 126,051,338 | 87,751,369 | |
Capital expenditures | 23,610,000 | 13,100,336 | |
Sales | 668,634,771 | 639,876,465 | |
Cost of Sales | 668,634,771 | 639,876,465 | |
Operating expense* | 102,777,355 | 134,875,229 | |
Income tax rate | 36% | 36% | 36% |
Depreciation expense | 18,876,493 | 15,774,254 | |
Dividends | 2,860,000 | 1,360,000 | |
Year-end stock price | 36.88 | 24.09 | |
Number of outstanding shares | 26,789,554 | 23,863,554 | |
Sales multiplier | 1.40 | ||
Free cash flow multiplier | 8.80 | ||
Earnings multiplier | 13.40 | ||
Cost of capital | 6.3% | 6.3% | |
Accounts receivables turnover | 6.60 | ||
Inventory turnover | 8.60 | ||
Current ratio | 1.90 | ||
Quick ratio | 1.20 | ||
Cash flow ratio | 1.40 | ||
Free cash flow ratio | 1.20 | ||
Gross margin percentage | 34% | ||
Return on assets (net book value) | 19% | ||
Return on equity | 27% | ||
Earnings per share | $2.38 |
Required
a. What are the valuations of BPP (for 2019) using the multiples-based methods for free cash flow?
b. What are the valuations of BPP (for 2019) using the discounted free cash flow method, assuming that the 2019 amount of free cash flows continues indefinitely?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started